|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.3% |
0.3% |
|
| Bankruptcy risk | | 1.1% |
2.2% |
1.2% |
1.0% |
1.3% |
0.6% |
6.4% |
6.4% |
|
| Credit score (0-100) | | 85 |
67 |
82 |
84 |
79 |
97 |
12 |
12 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 481.8 |
0.5 |
305.5 |
525.6 |
120.7 |
1,002.6 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -39.3 |
-38.6 |
-40.6 |
-40.0 |
-91.7 |
-49.0 |
0.0 |
0.0 |
|
| EBITDA | | -39.3 |
-38.6 |
-40.6 |
-40.0 |
-91.7 |
-49.0 |
0.0 |
0.0 |
|
| EBIT | | -39.3 |
-38.6 |
-40.6 |
-40.0 |
-91.7 |
-49.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 243.0 |
-637.9 |
272.9 |
6.9 |
-452.1 |
1,173.7 |
0.0 |
0.0 |
|
| Net earnings | | 265.2 |
-651.0 |
223.3 |
-117.0 |
-314.1 |
998.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 243 |
-638 |
273 |
6.9 |
-452 |
1,174 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 611 |
611 |
611 |
611 |
611 |
611 |
0.0 |
0.0 |
|
| Shareholders equity total | | 12,385 |
11,628 |
10,152 |
9,685 |
8,871 |
9,369 |
5,787 |
5,787 |
|
| Interest-bearing liabilities | | 53.6 |
26.1 |
78.4 |
278 |
963 |
1,658 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 12,474 |
11,690 |
10,272 |
10,116 |
9,869 |
11,069 |
5,787 |
5,787 |
|
|
| Net Debt | | -6,387 |
-6,451 |
-4,816 |
-4,784 |
-4,573 |
-4,917 |
-5,787 |
-5,787 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | -39.3 |
-38.6 |
-40.6 |
-40.0 |
-91.7 |
-49.0 |
0.0 |
0.0 |
|
| Gross profit growth | | -9.9% |
1.7% |
-5.0% |
1.3% |
-129.0% |
46.5% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 12,474 |
11,690 |
10,272 |
10,116 |
9,869 |
11,069 |
5,787 |
5,787 |
|
| Balance sheet change% | | 0.2% |
-6.3% |
-12.1% |
-1.5% |
-2.4% |
12.2% |
-47.7% |
0.0% |
|
| Added value | | -39.3 |
-38.6 |
-40.6 |
-40.0 |
-91.7 |
-49.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 105 |
0 |
0 |
0 |
0 |
0 |
-611 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 3.1% |
-5.3% |
2.5% |
0.4% |
1.6% |
11.7% |
0.0% |
0.0% |
|
| ROI % | | 3.1% |
-5.3% |
2.5% |
0.4% |
1.7% |
11.8% |
0.0% |
0.0% |
|
| ROE % | | 2.1% |
-5.4% |
2.1% |
-1.2% |
-3.4% |
10.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.3% |
99.5% |
98.8% |
95.7% |
89.9% |
84.6% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | 16,254.3% |
16,703.0% |
11,876.8% |
11,952.2% |
4,989.2% |
10,034.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.4% |
0.2% |
0.8% |
2.9% |
10.9% |
17.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 532.5% |
3.8% |
2.5% |
16.8% |
99.2% |
4.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 96.6 |
144.2 |
60.6 |
16.1 |
6.5 |
4.3 |
0.0 |
0.0 |
|
| Current Ratio | | 96.6 |
144.2 |
60.6 |
16.1 |
6.5 |
4.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 6,441.1 |
6,476.9 |
4,894.5 |
5,062.6 |
5,535.7 |
6,574.9 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 7,391.8 |
8,060.3 |
5,692.1 |
2,978.5 |
618.4 |
1,261.8 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|